investorscraft@gmail.com

Intrinsic ValueLINTEC Corporation (7966.T)

Previous Close¥4,765.00
Intrinsic Value
Upside potential
Previous Close
¥4,765.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LINTEC Corporation operates as a specialized manufacturer of adhesive-related products, serving diverse industries through its three core segments: Printing and Industrial Materials Products, Electronic and Optical Products, and Paper and Converted Products. The company’s product portfolio includes high-performance adhesive tapes, films, and specialty papers, catering to sectors such as automotive, semiconductors, and optical displays. Its technological expertise in adhesive solutions positions it as a critical supplier in industrial and electronic applications, particularly in Japan and expanding Asian markets. LINTEC’s competitive edge lies in its ability to innovate and customize adhesive products for niche applications, such as semiconductor manufacturing and high-end printing. The company maintains a strong market presence through long-term relationships with industrial clients and continuous R&D investments. While facing competition from global adhesive manufacturers, LINTEC differentiates itself with high-quality, application-specific solutions and a vertically integrated production process.

Revenue Profitability And Efficiency

LINTEC reported revenue of JPY 276.3 billion for FY 2024, with net income of JPY 5.2 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 39.2 billion, indicating stable cash generation, though capital expenditures of JPY 14.9 billion suggest ongoing investments in production capabilities. The diluted EPS of JPY 76.62 highlights earnings resilience despite sector-specific cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and industrial demand, though margins remain constrained by raw material costs. Capital efficiency is balanced, with moderate debt levels (JPY 9.3 billion) and healthy cash reserves (JPY 55.5 billion), providing flexibility for strategic initiatives. Operating cash flow coverage of capital expenditures demonstrates prudent financial management.

Balance Sheet And Financial Health

LINTEC maintains a solid balance sheet, with JPY 55.5 billion in cash and equivalents against JPY 9.3 billion in total debt, reflecting low leverage. The company’s financial health is robust, supported by consistent cash flow generation and a conservative debt profile. This stability allows for sustained R&D and operational investments without significant financial strain.

Growth Trends And Dividend Policy

Growth trends are tempered by cyclical demand in industrial and electronic markets, though niche applications in semiconductors and automotive adhesives offer opportunities. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 94, indicating a commitment to returning capital despite earnings volatility. Future growth may hinge on expansion in high-margin electronic products.

Valuation And Market Expectations

With a market capitalization of JPY 188.1 billion, LINTEC trades at a moderate valuation, reflecting its stable but slow-growth profile. The low beta (0.192) suggests lower volatility relative to the market, appealing to risk-averse investors. Market expectations likely focus on margin improvement and electronic segment expansion to drive re-rating potential.

Strategic Advantages And Outlook

LINTEC’s strategic advantages include its technological expertise in adhesives and strong industrial client relationships. The outlook depends on its ability to capitalize on semiconductor and optical display growth while managing cost pressures. Geographic diversification and product innovation will be critical to sustaining competitiveness in evolving end markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount